$1,398,230
NAL Estimated Property Value121 N Post Oak Lane 1303-04, Houston, TX, 77024
$1,601,309 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh EquityMove-In Ready
Highlights
Interior
AppliancesWasher/Dryer
Exterior
Exterior FeaturesTennis Court(s), Balcony
Building Information
Year Built1982
Stories1
Land Information
APN1152760130003
SubdivisionThe Houstonian Estates Condo 18th Amend
Land UseResidential
Legal DescriptionUNITS 1304A FLOOR 13 .0108 INT COMMON LAND & ELE THE HOUSTONIAN ESTATES CONDO 27TH AMEND
Census Tract430102
Assessed Land Value$265,664
Assessed Improvement Value$1,132,566
Assessment Year2025
About this property
Remarkable opportunity to customize this 13th floor residence in need of total renovation and located within the prestigious Houstonian Estates offering over 4,300 sq. ft. of living space (per HCAD) with 4 Bedrooms and extraordinary panoramic views. Multiple Balconies. 4 Reserved Parking Spaces. Prestigious full-service building with 24-hour Concierge, Party Room, Swimming Pool/Spa, and Fitness Center in a tranquil wooded setting. Convenient access to Memorial Park, Arboretum & Nature Center, Uptown Retail, and Downtown Houston.
Investor Tools
$1,398,230
Estimated Property Value
$618,851Estimated Mortgage Balance
$779,379Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,601,308
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,389 /month
Positive
Cash Flow Estimate:
$2,796 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,114/month
$4,039/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,373
$1,398,230
2025
$265,664
$1,132,566
$1,398,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,373
$1,398,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$693,750
No
First
Oct 30, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$618,851
$779,379
55%
44%
$4,160/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,250/mo
$8,199/mo
$-4,949/mo
2.8%
